XML 35 R24.htm IDEA: XBRL DOCUMENT v3.7.0.1
FAIR VALUE DISCLOSURES (Tables)
6 Months Ended
Jun. 30, 2017
Fair Value Disclosures [Abstract]  
Schedule of Assets Measured at Fair Value on a Recurring Basis
The table below presents the balances of assets measured at fair value on a recurring basis:

 
June 30, 2017
 
Fair Value Measurements Using
 
Assets
(dollars in thousands)
Level 1
 
Level 2
 
Level 3
 
at Fair Value
Assets
 
 
 
 
 
U.S. Treasury securities
 $           1,008
 
 $                     0
 
 $                    0
 
 $             1,008
U.S. government sponsored agency securities
0
 
5,846
 
0
 
5,846
Mortgage-backed securities
0
 
356,904
 
0
 
356,904
State and municipal securities
0
 
165,935
 
619
 
166,554
Total Securities
1,008
 
528,685
 
619
 
530,312
Mortgage banking derivative
0
 
264
 
0
 
264
Interest rate swap derivative
0
 
2,693
 
0
 
2,693
Total assets
 $           1,008
 
 $         531,642
 
 $               619
 
 $        533,269
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
Mortgage banking derivative
0
 
7
 
0
 
7
Interest rate swap derivative
0
 
2,840
 
0
 
2,840
Total liabilities
 $                   0
 
 $             2,847
 
 $                    0
 
 $             2,847
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2016
 
Fair Value Measurements Using
 
Assets
(dollars in thousands)
Level 1
 
Level 2
 
Level 3
 
at Fair Value
Assets
 
 
 
 
 
U.S. Treasury securities
 $             1,003
 
 $                      0
 
 $                     0
 
 $              1,003
U.S. government sponsored agency securities
0
 
6,241
 
0
 
6,241
Mortgage-backed securities
0
 
351,568
 
0
 
351,568
State and municipal securities
0
 
144,709
 
670
 
145,379
Total Securities
1,003
 
502,518
 
670
 
504,191
Mortgage banking derivative
0
 
314
 
0
 
314
Interest rate swap derivative
0
 
2,645
 
0
 
2,645
Total assets
 $             1,003
 
 $           505,477
 
 $                 670
 
 $          507,150
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
Mortgage banking derivative
0
 
14
 
0
 
14
Interest rate swap derivative
0
 
2,735
 
0
 
2,735
Total liabilities
 $                    0
 
 $               2,749
 
 $                     0
 
 $              2,749
Schedule of Reconciliation of All Assets Measured at Fair Value on a Recurring Basis Using Significant Unobservable Inputs
The table below presents a reconciliation of all assets measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the six months ended June 30, 2017 and 2016:

 
 
 
State and Municipal Securities
(dollars in thousands)
 
 
 
 
2017
 
2016
Balance of recurring Level 3 assets at January 1
 
 
 
 
 $             670
 
 $               551
  Transfers into Level 3
 
 
 
 
0
 
339
  Changes in fair value of securities
 
 
 
 
 
 
 
    included in other comprehensive income
 
 
 
 
(6)
 
6
  Principal payments
 
 
 
 
(45)
 
(40)
Balance of recurring Level 3 assets at June 30
 
 
 
 
 $             619
 
 $               856
Fair Value Measurements, Recurring, Valuation Techniques
Quantitative Information about Level 3 Fair Value Measurements
 
 
 
 
 
 
 
Range of
 
Fair Value at
 
 
 
 
 
Inputs
(dollars in thousands)
June 30, 2017
 
Valuation Technique
 
Unobservable Input
 
(Average)
 
 
 
 
 
 
 
 
State and municipal securities
 $                      619
 
Price to type, par, call
 
Discount to benchmark index
 
0-5%
 
 
 
 
 
 
 
(2.01%)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Quantitative Information about Level 3 Fair Value Measurements
 
 
 
 
 
 
 
Range of
 
Fair Value at
 
 
 
 
 
Inputs
(dollars in thousands)
December 31, 2016
 
Valuation Technique
 
Unobservable Input
 
(Average)
 
 
 
 
 
 
 
 
State and municipal securities
 $                        670
 
Price to type, par, call
 
Discount to benchmark index
 
0-5%
 
 
 
 
 
 
 
(2.98%)
Schedule of Assets Measured at Fair Value on a Nonrecurring Basis
The table below presents the balances of assets measured at fair value on a nonrecurring basis:

 
June 30, 2017
 
Fair Value Measurements Using
 
Assets
(dollars in thousands)
Level 1
 
Level 2
 
Level 3
 
at Fair Value
Assets
 
 
 
 
 
Impaired loans:
 
 
 
 
 
 
 
  Commercial and industrial loans:
 
 
 
 
 
 
 
    Working capital lines of credit loans
 $                 0
 
 $                 0
 
 $         1,341
 
 $         1,341
    Non-working capital loans
0
 
0
 
4,013
 
4,013
  Commercial real estate and multi-family
 
 
 
 
 
 
 
  residential loans:
 
 
 
 
 
 
 
    Owner occupied loans
0
 
0
 
910
 
910
Total impaired loans
 $                 0
 
 $                 0
 
 $         6,264
 
 $         6,264
Other real estate owned
                     0
 
                     0
 
                  75
 
                  75
Total assets
 $                 0
 
 $                 0
 
 $         6,339
 
 $         6,339
 
 
 
 
 
 
 
 
 
December 31, 2016
 
Fair Value Measurements Using
 
Assets
(dollars in thousands)
Level 1
 
Level 2
 
Level 3
 
at Fair Value
Assets
 
 
 
 
 
Impaired loans:
 
 
 
 
 
 
 
  Commercial and industrial loans:
 
 
 
 
 
 
 
    Working capital lines of credit loans
 $                  0
 
 $                  0
 
 $              621
 
 $              621
    Non-working capital loans
0
 
0
 
3,889
 
3,889
  Commercial real estate and multi-family
 
 
 
 
 
 
 
  residential loans:
 
 
 
 
 
 
 
    Owner occupied loans
0
 
0
 
1,195
 
1,195
  Consumer 1-4 family mortgage loans:
 
 
 
 
 
 
 
    Closed end first mortgage loans
0
 
0
 
62
 
62
Total impaired loans
 $                  0
 
 $                  0
 
 $           5,767
 
 $           5,767
Other real estate owned
                     0
 
                     0
 
                   75
 
                   75
Total assets
 $                  0
 
 $                  0
 
 $           5,842
 
 $           5,842
Fair Value Measured On Nonrecurring Basis Valuation Techniques
The following table presents the valuation methodology and unobservable inputs for Level 3 assets measured at fair value on a non-recurring basis at June 30, 2017:
 
(dollars in thousands)
 
Fair Value
Valuation Methodology
Unobservable Inputs
 
Average
Range of Inputs
Impaired loans:
 
 
 
 
 
 
 
 
 
 
  Commercial and industrial
 $     5,354
 
Collateral based
 
Discount to reflect
 
37%
 
(23% - 100%)
 
 
 
 
measurements
 
current market conditions
 
 
 
 
 
 
 
 
and ultimate collectability
 
 
Impaired loans:
 
 
 
 
 
 
 
 
 
 
  Commercial real estate and
            910
 
Collateral based
 
Discount to reflect
 
38%
 
(3% - 60%)
  multi-family residential loans
 
measurements
 
current market conditions
 
 
 
 
 
 
 
 
and ultimate collectability
 
 
 
 
 
 
 
 
 
 
 
 
 
Other real estate owned
 
              75
 
Appraisals
 
Discount to reflect
 
49%
 
 
 
 
 
 
 
 
current market conditions
 
 
 
 
 
 
 
 
 
 
 
 
 


The following table presents the valuation methodology and unobservable inputs for Level 3 assets measured at fair value on a non-recurring basis at December 31, 2016:
 
(dollars in thousands)
 
Fair Value
Valuation Methodology
Unobservable Inputs
 
Average
Range of Inputs
Impaired loans:
 
 
 
 
 
 
 
 
 
 
  Commercial and industrial
 
 $       4,510
 
Collateral based
 
Discount to reflect
 
44%
 
(22% - 100%)
 
 
 
 
measurements
 
current market conditions
 
 
 
 
 
 
 
 
and ultimate collectability
 
 
Impaired loans:
 
 
 
 
 
 
 
 
 
 
  Commercial real estate
 
          1,195
 
Collateral based
 
Discount to reflect
 
30%
 
(6% - 59%)
 
 
 
 
measurements
 
current market conditions
 
 
 
 
 
 
 
 
and ultimate collectability
 
 
Impaired loans:
 
 
 
 
 
 
 
 
 
 
  Consumer 1-4 family mortgage
               62
 
Collateral based
 
Discount to reflect
 
15%
 
 
 
 
 
 
measurements
 
current market conditions
 
 
 
 
 
 
 
 
and ultimate collectability
 
 
 
 
 
 
 
 
 
 
 
 
 
Other real estate owned
 
               75
 
Appraisals
 
Discount to reflect
 
49%
 
 
 
 
 
 
 
 
current market conditions
 
Schedule of Fair Values and the Related Carrying Values of Financial Instruments
The following table contains the estimated fair values and the related carrying values of the Company's financial instruments. Items which are not financial instruments are not included.

 
June 30, 2017
 
Carrying
 
Estimated Fair Value
(dollars in thousands)
Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Financial Assets:
 
 
 
 
 
 
 
 
 
 Cash and cash equivalents
 $  137,336
 
 $  135,131
 
 $       2,207
 
 $              0
 
 $  137,338
 Securities available for sale
530,312
 
1,008
 
528,685
 
619
 
530,312
 Real estate mortgages held for sale
4,221
 
0
 
4,294
 
0
 
4,294
 Loans, net
3,532,441
 
0
 
0
 
3,502,029
 
3,502,029
 Federal Home Loan Bank stock
8,102
 
N/A
 
N/A
 
N/A
 
N/A
 Federal Reserve Bank stock
3,420
 
N/A
 
N/A
 
N/A
 
N/A
 Accrued interest receivable
12,028
 
3
 
2,924
 
9,101
 
12,028
Financial Liabilities:
 
 
 
 
 
 
 
 
 
 Certificates of deposit
(1,254,976)
 
0
 
(1,261,314)
 
0
 
(1,261,314)
 All other deposits
(2,360,963)
 
(2,360,963)
 
0
 
0
 
(2,360,963)
 Securities sold under agreements
 
 
 
 
 
 
 
 
 
  to repurchase
(60,188)
 
0
 
(60,188)
 
0
 
(60,188)
 Other short-term borrowings
(215,000)
 
0
 
(214,985)
 
0
 
(214,985)
 Long-term borrowings
(30)
 
0
 
(31)
 
0
 
(31)
 Subordinated debentures
(30,928)
 
0
 
0
 
(31,206)
 
(31,206)
 Standby letters of credit
(427)
 
0
 
0
 
(427)
 
(427)
 Accrued interest payable
(4,809)
 
(103)
 
(4,702)
 
(4)
 
(4,809)
 
 
 
 
 
 
 
 
 
 
 
December 31, 2016
 
Carrying
 
Estimated Fair Value
(dollars in thousands)
Value
 
Level 1
 
Level 2
 
Level 3
 
Total
Financial Assets:
 
 
 
 
 
 
 
 
 
 Cash and cash equivalents
 $    167,280
 
 $    165,385
 
 $        1,899
 
 $              0
 
 $    167,284
 Securities available for sale
504,191
 
1,003
 
502,518
 
670
 
504,191
 Real estate mortgages held for sale
5,915
 
0
 
5,994
 
0
 
5,994
 Loans, net
3,427,209
 
0
 
0
 
3,411,121
 
3,411,121
 Federal Home Loan Bank stock
8,102
 
N/A
 
N/A
 
N/A
 
N/A
 Federal Reserve Bank stock
3,420
 
N/A
 
N/A
 
N/A
 
N/A
 Accrued interest receivable
11,687
 
3
 
2,688
 
8,996
 
11,687
Financial Liabilities:
 
 
 
 
 
 
 
 
 
 Certificates of deposit
(1,163,818)
 
0
 
(1,169,905)
 
0
 
(1,169,905)
 All other deposits
(2,414,094)
 
(2,414,094)
 
0
 
0
 
(2,414,094)
 Securities sold under agreements
 
 
 
 
 
 
 
 
 
  to repurchase
(50,045)
 
0
 
(50,045)
 
0
 
(50,045)
 Other short-term borrowings
(180,000)
 
0
 
(180,005)
 
0
 
(180,005)
 Long-term borrowings
(32)
 
0
 
(34)
 
0
 
(34)
 Subordinated debentures
(30,928)
 
0
 
0
 
(31,194)
 
(31,194)
 Standby letters of credit
(323)
 
0
 
0
 
(323)
 
(323)
 Accrued interest payable
(5,676)
 
(93)
 
(5,580)
 
(3)
 
(5,676)